| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 5,845 | 0 | 5,845 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Meritage Hospitality Group Inc Series D | AT COST | 1,000,000 | 1,000,000 |
| Vanguard Real Estate Index Fund ETF | AT COST | 1,075,187 | 1,178,052 |
| Dodge & Cox International Stock | AT COST | 1,437,490 | 1,511,144 |
| Matthews Pacific Tiger Inst! | AT COST | 998,233 | 882,567 |
| T. Rowe Price Emerging Markets Stock I | AT COST | 766,184 | 793,848 |
| Vanguard FTSE AII-Wld ex-US Index | AT COST | 2,078,074 | 2,122,274 |
| T. Rowe Price Value I | AT COST | 1,548,700 | 1,736,586 |
| Vanguard Dividend Appreciation Index | AT COST | 2,271,303 | 3,443,053 |
| Vanguard Mid Cap Index Admiral | AT COST | 1,431,706 | 2,003,093 |
| Vanguard Total Stock Mkt Index Admiral | AT COST | 2,546,087 | 3,740,329 |
| JPMorgan Undiscovered Managers | AT COST | 1,125,379 | 1,330,647 |
| Vanguard Small Cap Index Admiral | AT COST | 1,435,516 | 1,875,537 |
| Fidelity Advisor New Markets Income I | AT COST | 2,650,009 | 1,962,484 |
| Fidelity Strategic Income Fund | AT COST | 3,177,510 | 2,820,224 |
| Guggenheim Total Return Bond lnstl | AT COST | 1,781,085 | 1,496,742 |
| Nuveen Floating Rate Income Fund | AT COST | 3,000,000 | 2,796,530 |
| Pimco Income Inst! | AT COST | 2,689,840 | 2,366,213 |
| Pimco Total Return Inst! | AT COST | 1,975,800 | 1,737,582 |
| Victory Market Neutral Income Fund lncm CLASS I Mf | AT COST | 3,000,000 | 2,900,935 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 130 | 0 | 130 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 125,234 | 125,234 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 21,839 | 0 | 0 |